Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.03% first-year return on $103k initial cash invested.
-8.03%
Cash On Cash
4.49%
Cap Rate
0.73
DSCR
$3,428
Rent
-$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,428 income − $4,119 expenses = $691 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,180
Closing costs
1%
$4,059
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,428
Total Expenses
$4,119
Mortgage P&I
60%
$2,072
Property Taxes
8%
$258
Home Insurance
4%
$144
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$857